Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.9% first-year return on $379k initial cash invested.
-18.9%
Cash On Cash
2.7%
Cap Rate
0.41
DSCR
$8,877
Rent
-$5,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,877 income − $14,851 expenses = $5,974 out of pocket
Investment Breakdown
|
Purchase Price
$1720k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$379k
Downpayment
20%
$344k
Closing costs
1%
$17,201
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,877
Total Expenses
$14,851
Mortgage P&I
107%
$9,486
Property Taxes
19%
$1,720
Home Insurance
7%
$628
HOA
0%
$0
Property Management
12%
$1,065
CapEx
4%
$355
Vacancy
3%
$266
Maintenance
4%
$355
Other
11%
$976